JX Energy Ltd.

HKEX
3395
Stock
Yield per half year: -52%
Dividend yield: 0%
Sector: Energy

Reporting JX Energy Ltd.

Reports

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024
Финансовый отчет link link link link link link link link link


Capitalization

IFRS
Reporting Annual Quarterly
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Капитализация, млрд HK$
0.663 0.535 0.3692 0.1686 0.1818 0.2215 0.1386 0.1237 0.2159 -17.79
Выручка, млрд HK$
0.015 0.0237 0.0227 0.0164 0.0147 0.0125 0.0189 0.02 0.0757 0.0778 0.0284 38.79
Чистая прибыль, млрд HK$
-0.0025 -0.0023 -0.0116 -0.0073 -0.0505 -0.0243 -0.0048 -0.0032 -0.1183 -0.1215 -0.0402 18.56
EV, млрд HK$
0.0905 0.0493 0.0464 0.06 0.1958 0.1231 0.1264 0.0949 20.08
EBIT, млрд HK$
0.0025 0.01 0.0039 0.0019 -0.0017 -0.0014 -0.0052 -0.0113 -0.0044 -0.0048 20.95
EBITDA, млрд HK$
0.0085 0.0097 0.0045 0.0039 0 -0.0121 0.0051 0.0046 -0.000295 0.0051 0.0002 -159.67
Баланс стоимость, млрд HK$
0.0518 0.0512 0.0747 0.0681 0.0237 0.0027 0.005 0.0078 -0.0052 -0.0054 0.0068 -173.83
FCF, млрд HK$
0.0000 0.0065 -0.0209 -0.0044 -0.0049 -0.0048 -0.0026 0.0014 0.0018 0.0019 -0.0018 -181.85
Операционный денежный поток, млрд HK$
0.0054 0.008 -0.002 0.0035 -0.0014 -0.0046 0.0023 0.0119 0.0229 0.0235 0.0062 -274.88
Операционная прибыль, млрд HK$
0.0039 0.0019 -0.0017 -0.0014 -0.0052 -0.0192 0.000246 -0.000288 -0.0477 -0.049 -0.0144 55.78
Операционные расходы, млрд HK$
0.0075 0.0137 0.0092 0.0109 0.0118 0.0204 0.0256 0.0239 0.1235 0.1268 0.0410 59.94
CAPEX, млрд HK$
0.0054 0.0014 0.0189 0.008 0.0035 0.000168 0.0049 0.0105 0.0211 0.0217 0.0080 43.23


Balance sheet

IFRS
Reporting Annual Quarterly
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Наличность, млрд HK$
0.0054 0.004 0.0024 0.0026 0.0011 0.0011 0.000588 0.000295 0.000345 0.000354 0.0007 -20.70
Short Term Investments HK$
0.0000 0.0000 0.0000 0.0033 0.0026 0.0011 0.0011 0.000586 0 0 0.0017 -29.23
Total Receivables HK$
0.0013 0.0031 0.0018 0.0012 0.0018 0.0017 0.0021 0.0024 0.000787 0.000808 0.0018 -15.25
Total Current Assets HK$
0.0092 0.0086 0.0084 0.0046 0.0035 0.0035 0.0034 0.0032 0.002 0.002 0.0031 -10.59
Чистые активы, млрд HK$
0.0914 0.0829 0.1027 0.099 0.0556 0.0411 0.0496 0.0437 0.0136 0.0488 0.0407 -24.54
Активы, млрд HK$
0.1005 0.0914 0.1111 0.1036 0.0591 0.0421 0.053 0.0469 0.0337 0.0346 0.0470 -10.63
Short Term Debt HK$
0.1109 0.0459 0.0447 0.0351 0.0033 0.0181 0.0034 0.0034 0.0209 -40.26
Long Term Debt HK$
0.0459 0.0447 0.0351 0.0231 0.000602 0.0025 0.0174 0.000772 0.011 0.0113 0.0065 78.80
Задолженность, млрд HK$
0.0487 0.0402 0.0364 0.0355 0.0354 0.0394 0.048 0.0391 0.0389 0.04 0.0402 1.90
Чистый долг, млрд HK$
0.0393 0.0311 0.0198 0.0205 0.0243 0.0246 0.0248 0.0159 0.014 0.0143 0.0207 -10.44
Долг, млрд HK$
0.0918 0.0894 0.0701 0.0231 0.0254 0.0046 0.0144 0.0197 0.0275 -27.13
Interest income HK$
0.0033 0.0034 0.0069 0.0029 0.0042 0.0053 0.0047 0.003 0.000117 0.0035 -51.14
Расходы на обслуживание долга HK$
0.0027 0.0037 0.0042 0.0044 0.0023 0.0132 0.0135 0.0056 28.97
Чист. проц. доходы, млрд HK$
-0.0034 -0.0065 -0.0029 -0.0042 -0.0052 -0.005 -0.0032 -0.0025 0.000677 -0.0040 -9.86
Амортизация, млрд HK$
0.0094 0.007 0.0046 0.0078 0.0062 0.0054 0.0052 0.0058 2.48
Себестоимость, млрд HK$
0.0036 0.0081 0.0152 0.0069 0.008 0.0109 0.0144 0.0115 0.1139 0.117 0.0317 70.09


Share

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS -0.02 -0.1765 -0.994 -0.3968 -0.08 -0.0071 -0.2572 -0.2642 -0.3470 -23.69
Цена акции ао 2.05 1.57 0.51 0.365 0.54 0.44 0.238 0.19 0.072 0.072 0.2960 -33.17
Число акций ао, млн 301.89 301.89 301.89 301.89 301.89 361.89 397.89 2322.32 2572.67 2642.08 1191.33 53.50
FCF/акцию -3.5E-5 0.0217 -0.0693 -0.0147 -0.0161 -0.0132 -0.0066 0.000611 0.000704 0.000704 -0.0069 -153.47


Efficiency

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % -4.79 -4.46 -15.58 -10.7 -213.22 -892.47 -95.91 -53.41 -7398.51 -7398.51 12.98 -1730.7040 103.27
ROA, % -2.47 -2.5 -10.47 -7.03 -85.44 -57.63 -9.08 -7 -279.87 -279.87 6.23 -87.8040 26.78
ROS, % -51.3 -44.29 -344.11 -193.92 -25.51 -16 -156.27 -156.17 -156.17 -156.17 10.71 -102.0240 43.67
ROCE, % 19.19 7.53 3.75 -2.26 -2.12 -21.85 -415.76 -87.3 0 0 0.00 -105.8580 107.67
Ebit margin, % -35.29 -90.43 -23.26 0 0 -49.6600 -12.97
Рентаб EBITDA, % 40.85 19.8 23.87 -0.0468 -96.61 27.25 23 -1.36 6.56 6.56 28.08 -8.2320 -158.40
Чистая рентаб, % -16.56 -9.64 -51.3 -44.29 -344.11 -193.92 -25.51 -16 -156.27 -156.19 10.71 -147.1620 -14.60
Operation Margin, % -7.44 -8.79 -35.27 -153.59 1.3 -1.44 -63.01 -62.98 -62.98 -62.98 16.52 -37.8220 -317.30
Доходность FCF, % -3.15 -0.8313 -1.32 -2.84 -1.45 0.7155 0.2336 -0.9322 -170.73


Coefficients

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
-56.98 -73.5 -7.32 -6.94 -37.8 -61.87 -6.55 3.17 7.40 -24.0960 -2.20
P/BV
8.88 7.86 15.6 61.94 36.26 23.15 -20.9 -20.9 0.68 23.21 -206.02
P/S
29.23 32.55 25.17 13.46 9.64 8.98 1.44 1.44 0.67 11.74 -43.57
P/FCF
-31.7 -120.29 -75.73 -35.26 -69.17 139.77 428.1 65.11 65.11 65.11 18.69 125.78 -198.80
E/P
-0.0176 -0.0136 -0.1367 -0.1441 -0.0265 -0.0162 -0.1526 -0.9822 -0.9822 -0.9822 0.12 -0.4319 105.96
EV/EBIT
-33.83 -13.89 -47.58 0 0 0 -31.7667 12.04
EV/EBITDA
23.05 -7175.1 -3.84 11.68 42.96 -433.68 42.82 3.34 -1511.5960 -42.95
EV/S
11.93 12.59 11.05 9.79 1.63 1.62 1.62 1.62 0.67 5.14 -31.89
EV/FCF
-35.53 -33.02 -78.24 139.86 68.39 66.53 66.53 66.53 16.32 52.61 -196.81
Debt/EBITDA
5.43 10.52 7.24 5.88 -0.3772 3.86 3.86 3.86 3.86 1.03 3.42 -8.07
Netdebt/Ebitda
4.42 5.21 -3545.32 -2.03 4.82 3.46 3.49 2.8 2.8 2.8 0.15 3.47 -10.29
Debt/Ratio
0.874 0.8891 0.7668 0.4309 0.1083 0.4273 0.5694 0.5694 0.5694 0.14 0.4211 5.73
Debt/Equity
1.77 1.72 1.37 1.08 1.65 -2.77 0.4037 -7.41 -7.41 0.84 -1.4093 -246.99
Debt/Net Income
30.6 -35.97 -30.67 -0.5041 -0.1878 -0.1217 -0.1621 -0.1621 -0.1621 3.25 -0.2276 -20.30
PEG
-1.81 -1.81 -1.8100 0.00
Бета
1.59 -2.1 -2.28 -2.28 0.02 -0.9300 -212.77
Индекс Альтмана
10.46 9.29 7.92 4.35 5.87 7.37 5.06 3.67 3.67 3.67 3.52 5.13 -8.97


Dividends

IFRS
Reporting Annual
LTM Industry average 5 year average CAGR 5
Дивиденд
0
Див доход, ао, %
0 9.18
Дивиденды / прибыль, %
0 69.64


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS
Reporting Annual
2023 2024 CAGR 5
Персонал, чел
6 6 0.00